|
Net Income
|
2.99M | 1.51M | -7.76M | -21.95M | -1.28M | 6.08M | 9.36M | -9.48M | -10.66M | -9.39M | 16.72M | 6.28M | 17.42M | 27.53M | 4.11M | -0.18M | -2.44M | 9.11M | -0.53M | -1.52M | -0.57M | -2.93M | -0.17M | 13.53M | -0.23M | -1.72M | -1.29M | -0.03M | -1.20M | -1.15M | -0.66M | -0.70M | -0.93M | -0.69M | -1.01M | -1.21M | -4.33M | -2.30M | -2.63M | -3.55M | -1.06M | -0.76M | -20.20M | 0.39M | -4.58M | -21.14M | 0.17M | -0.14M | -0.26M | -3.20M | -0.05M | -0.51M | -0.00M | | -0.00M | 0.00M | 13.46M | -0.12M | -148.47M | 12.72M | 1.02M | 7.75M | -57.98M | 7.51M | -12.38M | 8.86M | 10.16M |
|
Depreciation and Depletion
|
1.66M | 1.69M | 1.70M | 1.62M | 1.37M | 1.51M | 1.52M | 1.62M | 1.58M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.72M | 4.44M | 4.81M | 4.94M | 4.85M | 4.90M | 5.27M | 5.07M | 4.79M | 4.68M | 4.76M | 4.83M | 4.67M | 4.60M | 4.58M | 4.45M | 4.30M | 4.24M | 4.00M |
|
Share-based Compensation
|
1.18M | 0.82M | 1.07M | -3.06M | 0.00M | 0.97M | 0.57M | 0.68M | 1.12M | 0.79M | 0.82M | 1.05M | 1.18M | 1.07M | 1.31M | 1.02M | 1.43M | 1.43M | 1.41M | 1.35M | 1.62M | 1.46M | 1.79M | 2.59M | 2.34M | 2.06M | 1.98M | 2.14M | 2.63M | 2.43M | 2.35M | 2.24M | 2.23M | 2.90M | 7.94M | 10.29M | 11.11M | 11.18M | 12.10M | 9.98M | 14.05M | 15.98M | 10.80M | 11.34M | 11.92M | 13.16M | 14.16M | 14.50M | 16.44M | 18.29M | 17.07M | 16.75M | 15.08M | 17.34M | 15.57M | 11.63M | 11.27M | 10.20M | 9.85M | 8.36M | 7.79M | 7.44M | 6.86M | 6.49M | 9.93M | 5.16M | 5.00M |
|
Deferred Taxes
|
15.68M | 15.68M | 17.17M | -0.78M | 16.09M | 16.22M | 16.58M | -7.97M | 14.21M | -11.94M | -0.46M | 0.59M | 0.08M | | 0.06M | -0.23M | 0.02M | -0.02M | -0.10M | 0.16M | -0.00M | | -0.00M | 0.11M | | | | -29.97M | | -0.78M | 1.11M | 6.03M | -3.31M | -3.01M | 0.75M | -0.80M | -25.78M | -30.42M | -8.24M | 0.53M | -7.75M | -5.87M | 2.09M | 2.98M | -3.06M | -3.94M | -8.49M | 5.86M | 8.64M | -9.09M | | 11.36M | 0.33M | -2.35M | 135.97M | -1.28M | 0.36M | 0.23M | -4.88M | -0.40M | 0.13M | 0.88M | 0.57M | 1.22M | 0.40M | 0.40M | 0.40M |
|
Cash from Discontinued Operations
|
| | | | -0.79M | -7.69M | -43.88M | 79.05M | 40.48M | -57.30M | -41.50M | -23.41M | 71.42M | 154.40M | -2.94M | 3.86M | -0.58M | 9.11M | -0.68M | -1.27M | -0.34M | -2.45M | -0.47M | -6.33M | -0.14M | -0.28M | -0.47M | -2.75M | -0.31M | -2.54M | -4.37M | -2.98M | -0.89M | -0.41M | -1.06M | -2.44M | -2.64M | -1.58M | -3.13M | -5.88M | -2.83M | -3.33M | -6.16M | -0.94M | -0.75M | -1.82M | -63.60M | -6.56M | -0.07M | 8.42M | -5.02M | -0.01M | -0.00M | -0.01M | -0.00M | 0.01M | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | 0.28M | 0.32M | | 0.19M | 0.24M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | | | | 0.00M | -0.01M | 0.01M | -0.12M | -0.10M | -0.10M | 2.40M | 2.25M | -4.99M | -0.40M | 0.67M | 0.80M | 0.42M | -1.64M | 2.88M | 0.36M | 0.38M | -3.90M | 1.61M | 3.68M | 0.83M | -6.88M | 2.58M | | | -3.73M | 8.75M | 9.39M | 2.50M | 3.29M | -0.74M | -0.17M | 2.10M | 6.80M | 14.59M | 2.79M | 3.84M | 7.18M | 80.00M | 9.18M | 6.66M | | 1.18M | -8.85M | -0.20M | | 15.00M | | | | -5.03M | 1.40M | 113.10M | -119.94M | -0.37M | -0.41M | 59.16M | -60.96M | -0.25M | 1.20M | -3.72M |
|
Asset Writedowns and Impairment
|
0.08M | 3.90M | | 2.19M | 0.07M | 0.02M | -0.05M | 0.49M | 5.01M | 24.24M | | | | | -1.40M | 0.00M | 0.03M | 0.04M | -0.07M | 0.00M | 0.19M | -0.04M | -0.01M | 0.68M | 0.18M | -0.00M | 0.06M | -0.24M | 0.26M | 0.13M | -0.01M | -0.38M | 0.16M | -0.06M | 0.30M | -0.31M | 0.06M | 0.46M | 0.41M | -0.92M | 0.51M | 0.77M | 0.58M | -1.53M | 0.88M | 0.07M | 0.36M | -1.31M | 0.52M | 0.63M | 0.68M | 0.65M | 0.85M | 1.18M | 0.68M | 1.39M | 2.37M | 0.93M | -0.09M | -0.62M | -0.13M | 0.07M | 0.48M | -0.25M | 0.09M | 0.10M | 0.08M |
|
Cash from Restructuring
|
0.16M | 0.88M | 0.41M | 1.03M | 1.36M | 1.03M | 0.91M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
1.84M | -0.24M | -0.37M | -0.15M | -12.07M | -14.70M | 27.07M | | -15.17M | -7.49M | | | | 3.52M | 3.42M | | 0.27M | 8.71M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
11.24M | -19.23M | 32.43M | -11.23M | -14.11M | -8.17M | -7.79M | -1.56M | -10.47M | -4.47M | -5.94M | -7.17M | -4.79M | -1.80M | 2.28M | -0.42M | -5.42M | 6.49M | 2.33M | 6.84M | 0.24M | 1.94M | -1.21M | 8.10M | 5.34M | 9.86M | 15.89M | 6.09M | 10.37M | 4.54M | 23.97M | 25.33M | 17.18M | 31.04M | 16.86M | 38.45M | 17.68M | -2.41M | 44.96M | 63.72M | 23.27M | 44.61M | 43.01M | 46.29M | 29.30M | 58.61M | 8.30M | 15.08M | 8.93M | 45.66M | 34.31M | 42.36M | 10.00M | 6.09M | 10.23M | 16.64M | 13.16M | 15.07M | 18.47M | 20.88M | 5.71M | -4.94M | 45.26M | 16.24M | -0.21M | 27.95M | 28.83M |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.60M | | | | | | | | |
|
Amortizatization of Intangibles
|
| | | | | 0.94M | 0.31M | 0.31M | 0.31M | 0.27M | 0.21M | 0.10M | 0.11M | 0.11M | 0.10M | 0.04M | 0.04M | 0.04M | 0.03M | 0.03M | 0.03M | 0.03M | 0.04M | 0.04M | 0.06M | 0.04M | 0.03M | 0.03M | 0.03M | 0.07M | 0.17M | 0.98M | 2.61M | 2.61M | 3.82M | 3.96M | 3.96M | 3.96M | 5.70M | 9.84M | 13.43M | 14.28M | 13.78M | 13.76M | 13.76M | 13.76M | 13.09M | 12.47M | 11.31M | 11.31M | 10.35M | 9.77M | 7.92M | 7.08M | 6.58M | 3.73M | 2.05M | 1.98M | 1.98M | 1.68M | 1.49M | 1.47M | 1.47M | 1.47M | 1.31M | 1.31M | 1.29M |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.17M | 0.39M | 0.41M | 0.43M | 0.43M | 0.44M | 0.47M | 0.48M | 0.49M | 0.49M | 0.51M | 0.58M | 0.58M | 1.08M | 1.23M | 1.27M | 1.27M | 1.21M | 2.24M | 2.47M | 1.99M | 0.99M | 0.99M | 1.96M | -0.26M | 1.77M | -0.34M | 0.61M | 0.66M | 0.42M | 0.48M | 0.47M | 0.52M | 0.37M |
|
Amortization
|
45.63M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
1.66M | 1.69M | 1.70M | 1.62M | 1.37M | 0.89M | 0.82M | 0.92M | 1.06M | 1.23M | 1.39M | 1.35M | 1.22M | 1.05M | 0.93M | 0.90M | 0.89M | 0.87M | 0.89M | 0.85M | 0.76M | 0.95M | 0.84M | 0.70M | 0.65M | 0.72M | 0.76M | 0.87M | 1.00M | 1.17M | 1.29M | 1.49M | 1.70M | 1.81M | 1.80M | 1.78M | 1.67M | 1.63M | 1.90M | -4.57M | 2.48M | 2.56M | 2.70M | -7.74M | 3.38M | 3.55M | 3.54M | -10.46M | 3.72M | 4.44M | 4.81M | 4.94M | 4.85M | 4.90M | 5.27M | 5.07M | 4.79M | 4.68M | 4.76M | 4.83M | 4.67M | 4.60M | 4.58M | 4.45M | 4.30M | 4.24M | 4.00M |
|
Change in Receivables
|
| | | | | | 0.75M | -2.23M | 2.59M | 0.94M | -1.63M | 0.05M | 0.17M | 1.76M | 3.01M | 1.07M | 2.08M | 4.79M | -1.67M | -1.59M | 0.97M | -0.16M | 0.54M | -0.13M | 6.16M | 0.92M | 4.72M | 4.79M | 7.15M | 4.97M | -3.56M | -0.20M | 11.13M | -1.08M | 12.22M | -10.89M | 11.38M | 15.46M | -3.45M | -6.57M | 27.53M | 20.86M | 1.63M | -27.57M | 6.95M | -42.45M | 19.96M | -6.32M | 33.74M | 1.64M | 8.31M | -33.40M | 17.49M | 2.32M | -18.43M | -10.52M | 0.21M | -7.02M | -11.47M | -9.43M | 8.23M | 44.47M | 18.02M | -27.72M | -12.46M | 41.04M | 23.34M |
|
Change in Accured Expenses
|
2.90M | -4.79M | 5.47M | 11.52M | -8.27M | -7.30M | -0.08M | 5.60M | 6.79M | 0.47M | -6.88M | -4.76M | -3.72M | -2.31M | 3.54M | -3.63M | -2.52M | 8.76M | -0.94M | 0.86M | 4.50M | -3.39M | -3.95M | 0.91M | 2.86M | 1.59M | 10.82M | -1.58M | 2.91M | -4.62M | 1.71M | 4.77M | 6.09M | 10.77M | 2.51M | 11.75M | -2.02M | -1.95M | -3.94M | 22.18M | 5.65M | 22.45M | -17.06M | -13.37M | -3.27M | -15.86M | 9.40M | 1.72M | 7.15M | -3.31M | 3.69M | -9.07M | 9.32M | -14.55M | -13.92M | -9.27M | 8.56M | -12.90M | -7.54M | 6.34M | 0.80M | 25.59M | 48.06M | -29.86M | -8.80M | 47.74M | 22.79M |
|
Change in Taxes
|
| | | | | | -0.47M | -0.22M | -0.00M | -0.03M | -0.03M | -0.25M | -0.10M | -0.75M | 0.20M | 0.56M | -0.43M | -0.14M | | -0.04M | 0.66M | -0.08M | | 0.20M | 0.38M | -0.17M | 0.26M | 5.79M | 4.76M | 2.06M | 6.44M | 0.12M | 2.14M | -3.67M | 0.12M | 0.29M | 2.09M | 0.43M | 1.70M | 1.46M | 4.29M | 0.10M | 0.12M | 0.23M | 0.07M | -0.00M | 0.00M | -10.66M | -0.09M | 10.41M | | 0.36M | 0.05M | -0.34M | -0.10M | 0.68M | 0.04M | -0.27M | 1.34M | -1.25M | 0.09M | 0.07M | -0.29M | 0.36M | -3.25M | 0.49M | 0.76M |
|
Other Working Capital Changes
|
| | | | | | -0.15M | 0.43M | 1.62M | -1.85M | -0.76M | -0.50M | 0.13M | 1.14M | -0.28M | -1.61M | 2.35M | -2.03M | 0.34M | -0.05M | 0.58M | -0.18M | 0.11M | -0.35M | 0.29M | -0.13M | 0.59M | 0.12M | 1.15M | 0.53M | 0.37M | -0.49M | 0.27M | 0.05M | 4.75M | 0.29M | 0.52M | 0.27M | 2.18M | 0.01M | -0.27M | 0.01M | 1.12M | 2.39M | 1.43M | 0.58M | -0.35M | 0.35M | 0.92M | -0.23M | 2.08M | 2.14M | 3.67M | 1.93M | 0.68M | -1.96M | 1.88M | -1.29M | 0.45M | 1.93M | 2.03M | -0.21M | -1.56M | 4.49M | 4.68M | 1.32M | -0.56M |
|
Capital Expenditures
|
-0.59M | -0.81M | -0.80M | -1.67M | -1.43M | 4.44M | 0.73M | 1.38M | 2.27M | 1.87M | 1.34M | 0.63M | 0.61M | 0.85M | 0.59M | 0.59M | 0.59M | 0.63M | 0.84M | 0.70M | 1.07M | 0.97M | 0.96M | 0.86M | 1.15M | 1.55M | 1.56M | 2.97M | 2.15M | 4.30M | 1.56M | 23.94M | 1.90M | 1.72M | 2.31M | 2.12M | 3.46M | 3.29M | 3.89M | 4.27M | 4.96M | 4.81M | 5.38M | 4.89M | 4.19M | 4.92M | 11.28M | 21.76M | 10.55M | 13.03M | 6.93M | 4.55M | 3.46M | 2.88M | 2.62M | 2.47M | 2.45M | 2.40M | 5.08M | 2.60M | 2.75M | 2.73M | 2.92M | 2.82M | 3.41M | 2.74M | 3.27M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles
|
| | | | | | | | | | | | | | | | | | | | | 0.53M | 0.01M | -0.54M | 0.04M | | | -0.04M | | 4.50M | | -2.47M | | | | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
-1.00M | | -4.73M | | | | | -0.20M | -7.80M | | | | | | | | | | | | | | | | | | | | | | | 81.18M | | | 0.10M | -0.01M | 0.01M | 11.67M | 45.77M | 239.62M | 105.44M | 0.13M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | -0.18M | -0.38M | -0.70M | -0.85M | -8.91M | -0.30M | -0.10M | 10.15M | 6.07M | 23.59M | -3.73M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-1.13M | -0.69M | -2.85M | -0.88M | -1.17M | 0.35M | -0.78M | -1.57M | -2.28M | -3.33M | -1.36M | -1.12M | -3.01M | -3.10M | 0.01M | 2.38M | -0.20M | -1.67M | 3.21M | -0.69M | 0.89M | 0.52M | -0.80M | 2.10M | -1.09M | -1.56M | -1.56M | 9.11M | 0.30M | -8.80M | -1.57M | -109.60M | -1.90M | -55.13M | -15.30M | -2.11M | -3.50M | -14.94M | -61.35M | -303.25M | -110.41M | 19.57M | -5.35M | -4.87M | -84.19M | -4.92M | -11.28M | -21.76M | -11.73M | -13.03M | -6.93M | 41.76M | -18.46M | -4.32M | -2.62M | -2.47M | -2.45M | -2.40M | -5.08M | -2.55M | -2.75M | -2.73M | -2.92M | -2.82M | -3.41M | -2.74M | -0.77M |
|
Other financing activities
|
897.66M | 900.36M | 901.00M | -1.75M | 2.68M | 903.50M | 908.03M | -39.49M | 910.16M | 47.78M | 27.63M | 55.77M | -55.45M | -141.86M | -0.35M | | | | | | | | | | 0.12M | 0.09M | 0.28M | 0.73M | 0.01M | | | | | 8.57M | 0.69M | 1.22M | 0.08M | 0.01M | -0.18M | 0.68M | 0.03M | | | 2.49M | 0.31M | | 16.09M | 0.17M | 0.17M | | 5.83M | 0.39M | 0.00M | -0.00M | 0.00M | 0.13M | 0.95M | 0.13M | | 0.50M | 4.08M | | 0.07M | 0.15M | 0.50M | | 4.59M |
|
Cash from Financing Activities
|
-2.32M | 22.19M | -26.43M | 11.34M | 3.21M | -6.87M | -1.47M | -4.02M | 0.03M | -1.63M | -2.67M | 0.99M | -0.83M | 4.50M | -0.18M | -15.41M | -0.67M | -1.97M | -2.38M | -0.96M | -2.96M | -1.89M | -1.51M | -1.29M | -1.78M | -3.60M | -0.58M | 88.27M | -43.12M | -7.81M | -0.72M | -0.99M | -0.10M | 274.71M | -10.90M | -10.59M | -33.62M | -38.27M | -8.59M | 85.33M | 49.41M | -74.06M | -32.13M | -30.90M | 46.60M | -1.32M | 152.09M | -4.08M | -5.00M | 0.03M | -10.22M | -48.16M | -46.10M | 80.68M | -1.17M | -0.88M | -159.56M | -0.10M | -0.48M | -81.86M | 115.74M | -156.32M | -12.32M | -3.61M | 23.42M | -2.47M | -108.62M |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | | | 12.24M | | -0.28M | 0.10M | -0.45M | 0.08M | 0.06M | 0.06M | 0.03M | 0.07M | 0.00M | 0.03M | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash
|
7.79M | 2.27M | 3.15M | -0.77M | -13.04M | -10.17M | -13.60M | -7.15M | -15.30M | -19.24M | -23.95M | 19.06M | 13.41M | 35.73M | -4.90M | -9.59M | -6.86M | 11.96M | 2.47M | 3.92M | -2.17M | -1.88M | -3.99M | 2.58M | 2.46M | 4.71M | 13.75M | 103.47M | -32.75M | -14.62M | 17.31M | -88.25M | 15.19M | 250.62M | -9.34M | 25.76M | -22.09M | -57.20M | -28.11M | -160.08M | -40.55M | -13.21M | -0.63M | 9.58M | -9.04M | 53.13M | 149.12M | -10.77M | -7.88M | 41.08M | 12.14M | 35.96M | -54.56M | 82.45M | 6.43M | 13.30M | -148.86M | 12.57M | 12.91M | -63.53M | 118.70M | -163.99M | 30.02M | 9.81M | 19.80M | 22.74M | -80.55M |
|
Free Cash Flow
|
11.84M | -18.42M | 33.23M | -9.57M | -12.69M | -12.61M | -8.53M | -2.94M | -12.73M | -6.35M | -7.28M | -7.80M | -5.39M | -2.66M | 1.70M | -1.00M | -6.00M | 5.86M | 1.49M | 6.15M | -0.82M | 0.97M | -2.17M | 7.24M | 4.19M | 8.31M | 14.34M | 3.12M | 8.22M | 0.25M | 22.41M | 1.39M | 15.29M | 29.32M | 14.54M | 36.34M | 14.22M | -5.70M | 41.07M | 59.45M | 18.31M | 39.80M | 37.62M | 41.40M | 25.11M | 53.70M | -2.98M | -6.68M | -1.63M | 32.62M | 27.38M | 37.81M | 6.53M | 3.21M | 7.61M | 14.17M | 10.70M | 12.67M | 13.39M | 18.28M | 2.96M | -7.67M | 42.34M | 13.41M | -3.62M | 25.21M | 25.57M |
|
Net Cash Flow
|
7.79M | 2.27M | 3.15M | -0.77M | -12.07M | -14.70M | -10.04M | -7.15M | -12.72M | -9.43M | -9.98M | -7.31M | -8.62M | -0.40M | 2.11M | -13.45M | -6.29M | 2.85M | 3.15M | 5.19M | -1.83M | 0.57M | -3.52M | 8.91M | 2.46M | 4.71M | 13.75M | 103.47M | -32.44M | -12.07M | 21.68M | -85.26M | 15.19M | 250.62M | -9.34M | 25.76M | -19.44M | -55.62M | -24.98M | -154.20M | -37.73M | -9.89M | 5.53M | 10.52M | -8.29M | 52.38M | 149.12M | -10.77M | -7.81M | 32.65M | 17.16M | 35.97M | -54.56M | 82.45M | 6.43M | 13.30M | -148.86M | 12.57M | 12.91M | -63.53M | 118.70M | -163.99M | 30.02M | 9.81M | 19.80M | 22.74M | -80.55M |